Not only does it not include the rebate, it doesn't include the money given to UK participants in valuable EU programmes such as Horizon2020 which no UK government would ever fund (it being a bit too complex for them), And quite frankly, I would rather my tax money went to Eastern Europeans trying to build their society up, than to ignorant people in sink areas of the UK trying to tear theirs down.